Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $150k initial cash invested.
-17.6%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$3,161
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,161 income − $5,358 expenses = $2,197 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,161
Total Expenses
$5,358
Mortgage P&I
119%
$3,749
Property Taxes
17%
$531
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0